Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.18% first-year return on $70,350 initial cash invested.
-4.18%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$2,465
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,465 income − $2,710 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,465
Total Expenses
$2,710
Mortgage P&I
68%
$1,667
Property Taxes
11%
$275
Home Insurance
5%
$119
HOA
0%
$9
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0